32990 - Other Manufacturing N.e.c.
Average Number of Employees
472023-01-01 ~ 2023-12-31
482022-01-01 ~ 2022-12-31
Turnover/Revenue
4,598,146 GBP2023-01-01 ~ 2023-12-31
6,065,012 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-2,291,961 GBP2023-01-01 ~ 2023-12-31
-2,835,009 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,306,185 GBP2023-01-01 ~ 2023-12-31
3,230,003 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,005,336 GBP2023-01-01 ~ 2023-12-31
-2,640,563 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-699,054 GBP2023-01-01 ~ 2023-12-31
611,441 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-654 GBP2023-01-01 ~ 2023-12-31
-652 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-699,708 GBP2023-01-01 ~ 2023-12-31
610,789 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-582,247 GBP2023-01-01 ~ 2023-12-31
644,686 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
18,618 GBP2023-12-31
30,251 GBP2022-12-31
Property, Plant & Equipment
169,739 GBP2023-12-31
141,953 GBP2022-12-31
Fixed Assets
188,357 GBP2023-12-31
172,204 GBP2022-12-31
Total Inventories
947,969 GBP2023-12-31
832,530 GBP2022-12-31
Debtors
Current
894,440 GBP2023-12-31
1,579,550 GBP2022-12-31
Cash at bank and in hand
500,713 GBP2023-12-31
370,353 GBP2022-12-31
Current Assets
2,343,122 GBP2023-12-31
2,782,433 GBP2022-12-31
Net Current Assets/Liabilities
1,589,212 GBP2023-12-31
2,198,656 GBP2022-12-31
Total Assets Less Current Liabilities
1,777,569 GBP2023-12-31
2,370,860 GBP2022-12-31
Net Assets/Liabilities
1,720,071 GBP2023-12-31
2,302,318 GBP2022-12-31
Equity
Called up share capital
200 GBP2023-12-31
200 GBP2022-12-31
200 GBP2022-01-01
Retained earnings (accumulated losses)
1,719,871 GBP2023-12-31
2,302,118 GBP2022-12-31
1,657,432 GBP2022-01-01
Equity
1,720,071 GBP2023-12-31
2,302,318 GBP2022-12-31
1,657,632 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-582,247 GBP2023-01-01 ~ 2023-12-31
644,686 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202023-01-01 ~ 2023-12-31
Furniture and fittings
252023-01-01 ~ 2023-12-31
Office equipment
252023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
54,542 GBP2023-01-01 ~ 2023-12-31
70,849 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
18,612 GBP2023-01-01 ~ 2023-12-31
22,700 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
124,818 GBP2023-01-01 ~ 2023-12-31
117,613 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-132,945 GBP2023-01-01 ~ 2023-12-31
116,050 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
132,368 GBP2023-12-31
132,368 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
769,658 GBP2023-12-31
766,638 GBP2022-12-31
Furniture and fittings
109,122 GBP2023-12-31
59,989 GBP2022-12-31
Office equipment
188,749 GBP2023-12-31
181,903 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,242,594 GBP2023-12-31
1,171,899 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
652,937 GBP2022-12-31
Furniture and fittings
50,890 GBP2022-12-31
Office equipment
170,355 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,029,946 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
26,739 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
4,952 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
5,978 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
42,909 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
679,676 GBP2023-12-31
Furniture and fittings
55,842 GBP2023-12-31
Office equipment
176,333 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,072,855 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
89,982 GBP2023-12-31
113,701 GBP2022-12-31
Furniture and fittings
53,280 GBP2023-12-31
9,099 GBP2022-12-31
Office equipment
12,416 GBP2023-12-31
11,548 GBP2022-12-31
Raw materials and consumables
814,613 GBP2023-12-31
541,516 GBP2022-12-31
Value of work in progress
41,280 GBP2023-12-31
137,366 GBP2022-12-31
Finished Goods/Goods for Resale
92,076 GBP2023-12-31
153,648 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
324,089 GBP2023-12-31
975,311 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
265,472 GBP2023-12-31
389,915 GBP2022-12-31
Other Debtors
Current
82,850 GBP2023-12-31
85,456 GBP2022-12-31
Prepayments/Accrued Income
Current
46,164 GBP2023-12-31
50,969 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
175,865 GBP2023-12-31
77,899 GBP2022-12-31
Bank Borrowings
Current
5,882 GBP2023-12-31
5,882 GBP2022-12-31
Trade Creditors/Trade Payables
Current
196,250 GBP2023-12-31
284,674 GBP2022-12-31
Amounts owed to group undertakings
Current
127,405 GBP2023-12-31
10,603 GBP2022-12-31
Taxation/Social Security Payable
Current
41,924 GBP2023-12-31
85,780 GBP2022-12-31
Other Creditors
Current
351,489 GBP2023-12-31
37,798 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
30,960 GBP2023-12-31
159,040 GBP2022-12-31
Amount of value-added tax that is payable
Current
47,019 GBP2022-12-31
Bank Borrowings
Non-current
17,717 GBP2023-12-31
18,595 GBP2022-12-31
Other Remaining Borrowings
Non-current
32,353 GBP2023-12-31
38,236 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
5,882 GBP2023-12-31
5,882 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
5,882 GBP2023-12-31
5,882 GBP2022-12-31
Total Borrowings
38,235 GBP2023-12-31
44,118 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2023-12-31
200 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Nominal value of allotted share capital
Class 1 ordinary share
200 GBP2023-01-01 ~ 2023-12-31
200 GBP2022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
75,000 GBP2023-12-31
75,000 GBP2022-12-31
Between one and five year
56,250 GBP2023-12-31
131,250 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
131,250 GBP2023-12-31
206,250 GBP2022-12-31